Highlights

[ASIAPAC] QoQ TTM Result on 2019-12-31 [#3]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 26-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 31-Dec-2019  [#3]
Profit Trend QoQ -     4.45%    YoY -     63.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 136,975 163,306 178,174 191,060 173,757 146,735 144,411 -3.45%
  QoQ % -16.12% -8.34% -6.74% 9.96% 18.42% 1.61% -
  Horiz. % 94.85% 113.08% 123.38% 132.30% 120.32% 101.61% 100.00%
PBT 33,222 44,752 53,488 87,227 84,232 73,224 74,860 -41.73%
  QoQ % -25.76% -16.33% -38.68% 3.56% 15.03% -2.19% -
  Horiz. % 44.38% 59.78% 71.45% 116.52% 112.52% 97.81% 100.00%
Tax -1,028 -3,141 -4,244 -25,426 -25,049 -23,101 -22,176 -87.02%
  QoQ % 67.27% 25.99% 83.31% -1.51% -8.43% -4.17% -
  Horiz. % 4.64% 14.16% 19.14% 114.66% 112.96% 104.17% 100.00%
NP 32,194 41,611 49,244 61,801 59,183 50,123 52,684 -27.92%
  QoQ % -22.63% -15.50% -20.32% 4.42% 18.08% -4.86% -
  Horiz. % 61.11% 78.98% 93.47% 117.31% 112.34% 95.14% 100.00%
NP to SH 32,387 41,733 49,327 61,836 59,203 50,134 52,686 -27.64%
  QoQ % -22.39% -15.40% -20.23% 4.45% 18.09% -4.84% -
  Horiz. % 61.47% 79.21% 93.62% 117.37% 112.37% 95.16% 100.00%
Tax Rate 3.09 % 7.02 % 7.93 % 29.15 % 29.74 % 31.55 % 29.62 % -77.75%
  QoQ % -55.98% -11.48% -72.80% -1.98% -5.74% 6.52% -
  Horiz. % 10.43% 23.70% 26.77% 98.41% 100.41% 106.52% 100.00%
Total Cost 104,781 121,695 128,930 129,259 114,574 96,612 91,727 9.25%
  QoQ % -13.90% -5.61% -0.25% 12.82% 18.59% 5.33% -
  Horiz. % 114.23% 132.67% 140.56% 140.92% 124.91% 105.33% 100.00%
Net Worth 1,567,534 1,088,983 1,094,169 1,532,023 1,523,090 1,505,224 1,501,093 2.92%
  QoQ % 43.94% -0.47% -28.58% 0.59% 1.19% 0.28% -
  Horiz. % 104.43% 72.55% 72.89% 102.06% 101.47% 100.28% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,567,534 1,088,983 1,094,169 1,532,023 1,523,090 1,505,224 1,501,093 2.92%
  QoQ % 43.94% -0.47% -28.58% 0.59% 1.19% 0.28% -
  Horiz. % 104.43% 72.55% 72.89% 102.06% 101.47% 100.28% 100.00%
NOSH 1,488,637 1,037,127 1,037,127 1,488,847 1,488,847 1,488,847 1,487,704 0.04%
  QoQ % 43.53% 0.00% -30.34% 0.00% 0.00% 0.08% -
  Horiz. % 100.06% 69.71% 69.71% 100.08% 100.08% 100.08% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 23.50 % 25.48 % 27.64 % 32.35 % 34.06 % 34.16 % 36.48 % -25.35%
  QoQ % -7.77% -7.81% -14.56% -5.02% -0.29% -6.36% -
  Horiz. % 64.42% 69.85% 75.77% 88.68% 93.37% 93.64% 100.00%
ROE 2.07 % 3.83 % 4.51 % 4.04 % 3.89 % 3.33 % 3.51 % -29.61%
  QoQ % -45.95% -15.08% 11.63% 3.86% 16.82% -5.13% -
  Horiz. % 58.97% 109.12% 128.49% 115.10% 110.83% 94.87% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 9.20 15.75 17.18 12.83 11.67 9.86 9.71 -3.52%
  QoQ % -41.59% -8.32% 33.90% 9.94% 18.36% 1.54% -
  Horiz. % 94.75% 162.20% 176.93% 132.13% 120.19% 101.54% 100.00%
EPS 2.18 4.02 4.76 4.15 3.98 3.37 3.54 -27.55%
  QoQ % -45.77% -15.55% 14.70% 4.27% 18.10% -4.80% -
  Horiz. % 61.58% 113.56% 134.46% 117.23% 112.43% 95.20% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0530 1.0500 1.0550 1.0290 1.0230 1.0110 1.0090 2.88%
  QoQ % 0.29% -0.47% 2.53% 0.59% 1.19% 0.20% -
  Horiz. % 104.36% 104.06% 104.56% 101.98% 101.39% 100.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,050,457
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 13.04 15.55 16.96 18.19 16.54 13.97 13.75 -3.46%
  QoQ % -16.14% -8.31% -6.76% 9.98% 18.40% 1.60% -
  Horiz. % 94.84% 113.09% 123.35% 132.29% 120.29% 101.60% 100.00%
EPS 3.08 3.97 4.70 5.89 5.64 4.77 5.02 -27.73%
  QoQ % -22.42% -15.53% -20.20% 4.43% 18.24% -4.98% -
  Horiz. % 61.35% 79.08% 93.63% 117.33% 112.35% 95.02% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4922 1.0367 1.0416 1.4584 1.4499 1.4329 1.4290 2.92%
  QoQ % 43.94% -0.47% -28.58% 0.59% 1.19% 0.27% -
  Horiz. % 104.42% 72.55% 72.89% 102.06% 101.46% 100.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.1200 0.1050 0.0850 0.1300 0.1200 0.1250 0.1250 -
P/RPS 1.30 0.67 0.49 1.01 1.03 1.27 1.29 0.51%
  QoQ % 94.03% 36.73% -51.49% -1.94% -18.90% -1.55% -
  Horiz. % 100.78% 51.94% 37.98% 78.29% 79.84% 98.45% 100.00%
P/EPS 5.52 2.61 1.79 3.13 3.02 3.71 3.53 34.61%
  QoQ % 111.49% 45.81% -42.81% 3.64% -18.60% 5.10% -
  Horiz. % 156.37% 73.94% 50.71% 88.67% 85.55% 105.10% 100.00%
EY 18.13 38.32 55.95 31.95 33.14 26.94 28.33 -25.68%
  QoQ % -52.69% -31.51% 75.12% -3.59% 23.01% -4.91% -
  Horiz. % 64.00% 135.26% 197.49% 112.78% 116.98% 95.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.11 0.10 0.08 0.13 0.12 0.12 0.12 -5.62%
  QoQ % 10.00% 25.00% -38.46% 8.33% 0.00% 0.00% -
  Horiz. % 91.67% 83.33% 66.67% 108.33% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 28/08/20 29/06/20 26/02/20 21/11/19 23/08/19 28/05/19 -
Price 0.1150 0.1100 0.0950 0.1300 0.1250 0.1300 0.1250 -
P/RPS 1.25 0.70 0.55 1.01 1.07 1.32 1.29 -2.07%
  QoQ % 78.57% 27.27% -45.54% -5.61% -18.94% 2.33% -
  Horiz. % 96.90% 54.26% 42.64% 78.29% 82.95% 102.33% 100.00%
P/EPS 5.29 2.73 2.00 3.13 3.14 3.86 3.53 30.86%
  QoQ % 93.77% 36.50% -36.10% -0.32% -18.65% 9.35% -
  Horiz. % 149.86% 77.34% 56.66% 88.67% 88.95% 109.35% 100.00%
EY 18.92 36.58 50.06 31.95 31.81 25.90 28.33 -23.54%
  QoQ % -48.28% -26.93% 56.68% 0.44% 22.82% -8.58% -
  Horiz. % 66.78% 129.12% 176.70% 112.78% 112.28% 91.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.11 0.10 0.09 0.13 0.12 0.13 0.12 -5.62%
  QoQ % 10.00% 11.11% -30.77% 8.33% -7.69% 8.33% -
  Horiz. % 91.67% 83.33% 75.00% 108.33% 100.00% 108.33% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

452  498  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.265+0.005 
 FINTEC 0.0250.00 
 DNEX 0.80+0.04 
 EMICO 0.665+0.14 
 AT 0.06-0.005 
 PASUKGB-WA 0.0150.00 
 KTG 0.140.00 
 PASUKGB 0.1150.00 
 YB-LA 0.0750.00 
 TFP 0.225+0.005 
PARTNERS & BROKERS